| Ingresos TV | $235K |
| Bonus TV por Posición | $9K |
| Ingresos por partido | $17K |
| Patrocinio | $105K |
| Merchandising | $926K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $6K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $25K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $290K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $1.3M | $1.3M | $-31K | $1.9M |
| Dec 2027 | $1.3M | $1.4M | $-56K | $1.9M |
| Nov 2027 | $1.4M | $1.5M | $-123K | $2.0M |
| Oct 2027 | $1.4M | $1.8M | $-396K | $2.1M |
| Sep 2027 | $1.3M | $1.5M | $-215K | $2.5M |
| Aug 2027 | $1.3M | $1.1M | $265K | $2.7M |
| Jul 2027 | $1.4M | $1.1M | $214K | $2.6M |
| Jun 2027 | $1.4M | $1.0M | $394K | $2.3M |
| May 2027 | $1.4M | $1.3M | $83K | $2.0M |
| Apr 2027 | $1.5M | $1.2M | $257K | $1.9M |
| Mar 2027 | $1.5M | $1.3M | $224K | $1.6M |
| Feb 2027 | $1.5M | $1.3M | $176K | $1.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $657K |
| Local Dairy Co. | $603K |